株探米国株
日本語 英語
エドガーで原本を確認する
FARMERS NATIONAL BANC CORP /OH/ false 0000709337 0000709337 2023-01-25 2023-01-25

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): January 25, 2023

 

 

Farmers National Banc Corp.

(Exact name of registrant as specified in its charter)

 

 

 

Ohio   001-35296   34-1371693
(State or other jurisdiction
of incorporation)
 

(Commission

File Number)

  (IRS Employer
Identification No.)

 

20 South Broad Street, P.O. Box 555, Canfield, Ohio   44406-0555
(Address of principal executive offices)   (Zip Code)

(330) 533-3341

(Registrant’s telephone number, including area code)

 

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 

Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

Pre-commencement communication pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

Pre-commencement communication pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading
Symbol

 

Name of each exchange on
which registered

Common Stock, No Par Value   FMNB   The NASDAQ Stock Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Item 2.02

Results of Operations and Financial Condition.

On January 25, 2023, Farmers National Banc Corp. (the “Company”) announced earnings for the quarter and year ended December 31, 2021. A copy of the press release and certain financial information for those periods is attached as Exhibit 99.1 hereto and incorporated by reference herein.

Pursuant to General Instruction B.2 of Current Report on Form 8-K, the information in this Item 2.02 and Exhibit 99.1 is being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section. Furthermore, the information in this Item 2.02 and Exhibit 99.1 shall not be deemed to be incorporated by reference into the filings of the Company under the Securities Act of 1933, as amended (the “Securities Act”) except as may be expressly set forth by specific reference in such filing.

 

Item 9.01

Financial Statements and Exhibits.

  (d)           Exhibits.

 

Exhibit
Number

  

Description

99.1    Press Release, dated January 25, 2023
104    Cover Page Interactive Data File (embedded within the Inline XBRL document)


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Farmers National Banc Corp.
By:  

/s/ Kevin J. Helmick

  Kevin J. Helmick
  President and Chief Executive Officer

Date: January 25, 2023

EX-99.1 2 d369003dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

January 25, 2023

Press Release

 

        Source:    Farmers National Banc Corp.
   Kevin J. Helmick, President and CEO
   20 South Broad Street, P.O. Box 555
   Canfield, OH 44406
   330.533.3341
   Email: exec@farmersbankgroup.com

FARMERS NATIONAL BANC CORP. REPORTS

RESULTS FOR FOURTH QUARTER 2022

 

   

Earnings per diluted share of $0.39 ($0.42 excluding certain items, non-GAAP) for the fourth quarter of 2022

 

   

Loan growth of $5.2 million for the quarter, excluding PPP loans

 

   

160 consecutive quarters of profitability

 

   

Efficiency ratio, (excluding certain items, non-GAAP), of 51.1% for the fourth quarter of 2022

 

   

Return on average assets, (excluding certain items, non-GAAP), was 1.36% for the fourth quarter of 2022

 

   

ROAE and ROATE, (excluding certain items, non-GAAP), 21.3% and 34.6%, respectively, for fourth quarter of 2022

CANFIELD, Ohio (January 25, 2023) – Farmers National Banc Corp. (“Farmers” or the “Company”) (NASDAQ: FMNB) reported today net income of $13.4 million for the three months ended December 31, 2022 compared to $5.7 million for the three months ended December 31, 2021. The Company reported diluted earnings per share of $0.39 for the fourth quarter of 2022 versus $0.18 for the same period in 2021. Results for the fourth quarter of 2022 included pretax items of $584,000 for merger related costs and combined net losses of $338,000 on the sale of securities and the sale of other assets. Excluding these items (non-GAAP), net income for the quarter ended December 31, 2022, would have been $14.1 million, or $0.42 per diluted share.

Net income for the twelve months ended December 31, 2022, totaled $60.6 million, or $1.79 per diluted share, compared to $51.8 million, or $1.77 per diluted share for the twelve months ended December 31, 2021. Results for the year ended December 31, 2022, included pre-tax items for acquisition costs of $4.1 million, security losses of $454,000, $8.4 million in other noninterest income for the proceeds of a legal settlement, a $6.0 million charitable contribution to the Farmers Charitable Foundation, $2.1 million in legal expenses associated with the legal settlement and gains of $19,000 on the sale of assets. Net income for the twelve months ended December 31, 2022, excluding these items (non-GAAP), was $64.0 million, or $1.89 per share.

Kevin J. Helmick, President and CEO, stated, “2022 was a strong year for Farmers as we produced record net income, which drove strong returns on assets, equity, and tangible equity. In addition, we successfully integrated the 2021 Cortland Bancorp acquisition, focused on completing the 2023 Emclaire Financial Corp. acquisition, and enhanced our leadership team and board. With the January 2023 completion of the Emclaire Financial Corp. acquisition, we have expanded our presence throughout Pennsylvania and significantly increased our scale with over $5.0 billion in bank assets and $3.0 billion in wealth assets. I believe Farmers is well positioned to navigate an increasingly difficult economic and interest rate environment as a result of our strong asset quality and capital levels, experienced leadership team, and dedication to provide our communities with exceptional financial products and services.”

On March 23, 2022, Farmers entered into an agreement and plan of merger (the “Merger Agreement”) with Emclaire Financial Corp. (formerly NASDAQ: EMCF), a Pennsylvania corporation (“Emclaire”), and the parent company of The Farmers National Bank of Emlenton (“Emlenton”). On July 20, 2022, the transaction received the approval of Emclaire’s shareholders and on December 2, 2022, the transaction received regulatory approval. The transaction closed on January 1, 2023. Emclaire operated 19 branches in ten counties throughout western Pennsylvania and as of December 31, 2022, had total assets of $1.02 billion, gross loans of $797.3 million and deposits of $874.6 million.

Balance Sheet

Total assets declined to $4.08 billion at December 31, 2022 compared to $4.12 billion at September 30, 2022. Gross loans (excluding loans held for sale and PPP loans) increased by $5.2 million to $2.40 billion at December 30, 2022 from the prior quarter.

Securities available for sale decreased $27.1 million to $1.27 billion at December 31, 2022 from $1.30 billion at September 30, 2022. The decrease was primarily driven by runoff and the sale of securities during the quarter offset by improvement in the gross unrealized loss. The gross unrealized loss at December 31, 2022 was $266.5 million compared to $290.1 million at September 30, 2022 and a gross unrealized gain of $11.7 million at December 31, 2021. With continued loan growth and the acquisition of Emclaire, the Company plans on allowing the securities portfolio to shrink and provide liquidity. The volatility in the bond market is expected to continue in 2023, which may result in increased volatility in the fair value of the Company’s available for sale securities.


Total customer deposits (excluding brokered time deposits) declined to $3.42 billion at December 31, 2022 from $3.52 billion at September 30, 2022. Customer deposit balances at December 31, 2021 were $3.55 billion. Intense competition from both other banks and the treasury market itself drove the decline in deposits. In addition, it appears that some customers are utilizing deposit balances to counter the higher cost of living brought on by the inflationary environment in 2022. The Company expects competition for deposits to remain highly elevated for the foreseeable future which will continue to increase funding costs.    

Total stockholders’ equity increased to $292.3 million at December 31, 2022 from $265.6 million at September 30, 2022 but has declined from $472.4 million at December 31, 2021. The decrease in stockholders’ equity since December 31, 2021 has primarily been due to the decline in accumulated other comprehensive income associated with the rapid increase in U.S. treasury rates in 2022 which has had a negative effect on the value of the Company’s available for sale securities, and in turn, the dollar amount that flows through accumulated other comprehensive income. The Company’s tangible book value per share (non-GAAP) was $5.60 at December 31, 2022 compared to $4.79 at September 30, 2022, and $10.91 at December 31, 2021.

Credit Quality

Non-performing loans (NPLs) were $14.8 million at December 31, 2022 compared to $16.2 million at December 31, 2021. The NPL to loans ratio was 0.62% at December 31, 2022 compared to 0.69% at December 31, 2021. Non-performing assets to assets has also declined from 0.39% at December 31, 2021 to 0.36% at December 31, 2022. Early stage delinquencies, defined as 30-89 days delinquent, were $9.6 million, or 0.40% of total loans, at December 31, 2022 compared to $8.9 million, or 0.38% of total loans at December 31, 2021.

The Company recorded a provision for credit losses and unfunded commitments of $416,000 in the fourth quarter of 2022 compared to a provision for credit losses of $5.4 million in the fourth quarter of 2021. During the fourth quarter of 2021, the Company completed the acquisition of Cortland Bancorp and recorded a $4.9 million provision for credit losses related to the acquisition which accounts for the majority of the difference in provision costs between the 4th quarter of 2022 and the 4th quarter of 2021. The Company experienced net charge-offs of $570,000 during the fourth quarter of 2022 compared to $313,000 in the fourth quarter of 2021. Net charge-offs as a percentage of average net loans was 10 basis points for the quarter ended December 31, 2022, compared to 6 basis points for the fourth quarter of 2021. The allowance for credit losses to total loans declined to 1.12% at December 31, 2022, compared to 1.26% at December 31, 2021. The low level of charge-off activity over the last several years continues to result in less allowance for credit losses being required.

Net Interest Income

The net interest margin was 2.99% for the fourth quarter of 2022 compared to 3.21% for the third quarter of 2022 and 3.33% for the fourth quarter of 2021. The decline in net interest margin during the fourth quarter of 2022 compared to the prior quarter and the fourth quarter of 2021 was caused by a rapid increase in deposit rates due to intense competition for deposits, the continued Federal Reserve rate hiking cycle and runoff of deposit balances which are being replaced by much costlier wholesale funding. Loans continue to reprice higher but cannot keep up with the increase in funding costs. Excluding the impact of acquisition marks and related accretion and PPP interest and fees, the net interest margin (non-GAAP) for the fourth quarter of 2022 was 2.96% compared to 3.18% for the third quarter of 2022 and 3.21% for the fourth quarter of 2021. Net interest income decreased to $29.4 million for the fourth quarter of 2022 from $29.7 million for the quarter ended December 31, 2021. The decrease was due to net interest margin compression discussed above offset somewhat by larger average assets. In addition, during the fourth quarter of 2021, the Company recognized $979,000 in interest and fees associated with PPP loans compared to $10,000 in the fourth quarter of 2022.

Noninterest Income

Noninterest income decreased $1.3 million from the fourth quarter of 2021 to the fourth quarter of 2022. The primary reason for the decline was a drop of $1.5 million in the net gains on the sale of loans. This drop was caused by lower mortgage production compared to the prior year due to the dramatic increase in interest rates in 2022 and a lower saleable mix. Bank owned life insurance increased $176,000 in the fourth quarter of 2022 compared to the fourth quarter of 2021. This increase was primarily due to a death benefit of $184,000 received in the fourth quarter of 2022.    Insurance commissions increased to $1.1 million in the fourth quarter of 2022 compared to $706,000 in the fourth quarter of 2021. This business exhibited strong growth throughout 2022. Security losses for the fourth quarter of 2022 totaled $366,000 compared to security gains of $25,000 for the same period in 2021. The Company used the proceeds from the sales to pay down wholesale borrowings.


Noninterest Expense

Total noninterest expense decreased to $21.1 million in the fourth quarter of 2022 compared to $27.7 million for the fourth quarter of 2021. The year-over-year decrease was primarily due to the merger costs of $6.5 million incurred in the fourth quarter of 2021 compared to merger costs of $584,000 incurred in the fourth quarter of 2022. In addition, the Company incurred $1.8 million of expense in the fourth quarter of 2021 for prepayment penalties on FHLB advances. There were no prepayment penalties in the fourth quarter of 2022. Offsetting, these decreases were increases in salaries and employee benefits primarily related to increased healthcare costs, increased occupancy and equipment expense and increased FDIC insurance expense.

About Farmers National Banc Corp.

Founded in 1887, Farmers National Banc Corp. is a diversified financial services company headquartered in Canfield, Ohio, with $4.1 billion in banking assets. Farmers National Banc Corp.’s wholly-owned subsidiaries are comprised of The Farmers National Bank of Canfield, a full-service national bank engaged in commercial and retail banking with 65 banking locations in Mahoning, Trumbull, Columbiana, Portage, Stark, Wayne, Medina, Geauga and Cuyahoga Counties in Ohio and Beaver, Butler, Allegheny, Jefferson, Clarion, Venango, Clearfield, Mercer, Elk and Crawford Counties in Pennsylvania, and Farmers Trust Company, which operates five trust offices and offers services in the same geographic markets. Total wealth management assets under care at December 31, 2022 are $3.0 billion. Farmers National Insurance, LLC, a wholly-owned subsidiary of The Farmers National Bank of Canfield, offers a variety of insurance products.

Non-GAAP Disclosure

This press release includes disclosures of Farmers’ tangible common equity ratio, return on average tangible assets, return on average tangible equity, net income excluding costs related to acquisition activities and certain items, return on average assets excluding merger costs and certain items, return on average equity excluding merger costs and certain items, net interest margin excluding acquisition marks and related accretion and PPP interest and fees, efficiency ratio less one-time expenses, and allowance for credit losses to gross loans, excluding PPP loans and acquired loans, which are financial measures not prepared in accordance with generally accepted accounting principles in the United States (GAAP). A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed by GAAP. Farmers believes that these non-GAAP financial measures provide both management and investors a more complete understanding of the underlying operational results and trends and Farmers’ marketplace performance. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with GAAP. The reconciliations of non-GAAP financial measures to their GAAP equivalents are included in the tables following Consolidated Financial Highlights below.

Cautionary Statements Regarding Forward-Looking Statements

We make statements in this news release and our related investor conference call, and we may from time to time make other statements, that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about Farmers’ financial condition, results of operations, asset quality trends and profitability. Forward-looking statements are not historical facts but instead represent only management’s current expectations and forecasts regarding future events, many of which, by their nature, are inherently uncertain and outside of Farmers’ control. Forward-looking statements are preceded by terms such as “expects,” “believes,” “anticipates,” “intends” and similar expressions, as well as any statements related to future expectations of performance or conditional verbs, such as “will,” “would,” “should,” “could” or “may.” Farmers’ actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Factors that could cause Farmers’ actual results to differ materially from those described in certain forward-looking statements include impacts from the length and extent of the economic impacts of the COVID-19 pandemic; significant changes in near-term local, regional, and U.S. economic conditions including those resulting from continued high rates of inflation, tightening monetary policy of the Board of Governors of the Federal Reserve, and possibility of a recession; Farmers’ failure to integrate Emclaire and Emlenton with Farmers in accordance with expectations; deviations from performance expectations related to Emclaire and Emlenton; and the other factors contained in Farmers’ Annual Report on Form 10-K for the year ended December 31, 2021 and subsequent Quarterly Reports on Form 10-Q filed with the Securities and Exchange Commission (SEC) and available on Farmers’ website (www.farmersbankgroup.com) and on the SEC’s website (www.sec.gov). Forward-looking statements are not guarantees of future performance and should not be relied upon as representing management’s views as of any subsequent date. Farmers does not undertake any obligation to update the forward-looking statements to reflect the impact of circumstances or events that may arise after the date of the forward-looking statements.


Farmers National Banc Corp. and Subsidiaries    

Consolidated Financial Highlights    

(Amounts in thousands, except per share results) Unaudited    

 

Consolidated Statements of Income    For the Three Months Ended     For the Twelve Months Ended  
     Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     Dec. 31,     Dec. 31,     Percent  
     2022     2022     2022     2022     2021     2022     2021     Change  

Total interest income

   $ 38,111     $ 36,410     $ 34,286     $ 33,279     $ 31,685     $ 142,086     $ 116,459       22.0

Total interest expense

     8,679       4,629       2,575       2,037       1,986       17,920       8,469       111.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     29,432       31,781       31,711       31,242       29,699       124,166       107,990       15.0

Provision (credit) for credit losses

     416       448       616       (358     5,366       1,122       4,893       -77.1

Noninterest income

     8,200       8,827       9,477       17,698       9,538       44,202       38,193       15.7

Acquisition related costs

     584       872       674       1,940       6,521       4,070       7,109       -42.7

Other expense

     20,511       20,527       20,787       28,516       21,140       90,341       72,067       25.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     16,121       18,761       19,111       18,842       6,210       72,835       62,114       17.3

Income taxes

     2,765       3,315       3,160       2,998       508       12,238       10,270       19.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 13,356     $ 15,446     $ 15,951     $ 15,844     $ 5,702     $ 60,597     $ 51,844       16.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                

Average diluted shares outstanding

     33,962       33,932       33,923       33,937       32,074       33,929       29,280    

Basic earnings per share

     0.39       0.46       0.47       0.47       0.18       1.79       1.78    

Diluted earnings per share

     0.39       0.46       0.47       0.47       0.18       1.79       1.77    

Cash dividends per share

     0.17       0.16       0.16       0.16       0.14       0.65       0.47    

Performance Ratios

                

Net Interest Margin (Annualized)

     2.99     3.21     3.25     3.27     3.33     3.18     3.45  

Efficiency Ratio (Tax equivalent basis)

     52.59     50.55     49.95     61.36     63.61     53.68     51.13  

Return on Average Assets (Annualized)

     1.31     1.48     1.54     1.52     0.58     1.46     1.52  

Return on Average Equity (Annualized)

     20.16     18.71     17.97     13.89     5.24     17.24     13.64  

Dividends to Net Income

     43.10     35.06     33.95     34.18     82.99     36.31     27.11  

Other Performance Ratios (Non-GAAP)

                

Return on Average Tangible Assets

     1.32     1.52     1.57     1.55     0.60     1.50     1.55  

Return on Average Tangible Equity

     32.81     27.06     25.23     17.92     6.57     24.31     16.13  

Consolidated Statements of Financial Condition    

 

     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,  
     2022      2022      2022      2022      2021  

Assets

              

Cash and cash equivalents

   $ 75,551      $ 79,981      $ 65,458      $ 137,627      $ 112,790  

Securities available for sale

     1,268,025        1,295,133        1,361,682        1,463,626        1,427,677  

Other investments

     33,444        34,399        34,451        34,019        30,459  

Loans held for sale

     858        2,142        2,714        1,904        4,545  

Loans

     2,404,750        2,399,981        2,374,485        2,304,971        2,331,082  

Less allowance for credit losses

     26,978        27,282        27,454        27,015        29,386  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Loans

     2,377,772        2,372,699        2,347,031        2,277,956        2,301,696  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other assets

     326,550        335,668        303,028        290,723        265,582  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 4,082,200      $ 4,120,022      $ 4,114,364      $ 4,205,855      $ 4,142,749  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities and Stockholders’ Equity

              

Deposits

              

Noninterest-bearing

   $ 896,957      $ 934,638      $ 983,713      $ 963,143      $ 916,237  

Interest-bearing

     2,526,760        2,590,054        2,586,829        2,690,668        2,630,998  

Brokered time deposits

     138,051        42,459        54,996        40,000        0  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

     3,561,768        3,567,151        3,625,538        3,693,811        3,547,235  

Other interest-bearing liabilities

     183,211        243,098        137,985        87,872        87,758  

Other liabilities

     44,926        44,154        29,392        30,286        35,324  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

     3,789,905        3,854,403        3,792,915        3,811,969        3,670,317  

Stockholders’ Equity

     292,295        265,619        321,449        393,886        472,432  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 4,082,200      $ 4,120,022      $ 4,114,364      $ 4,205,855      $ 4,142,749  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Period-end shares outstanding

     34,055        34,060        34,032        34,008        33,898  

Book value per share

   $ 8.58      $ 7.80      $ 9.45      $ 11.58      $ 13.94  

Tangible book value per share (Non-GAAP)*

     5.60        4.79        6.46        8.58        10.91  

 

*

Tangible book value per share is calculated by dividing tangible common equity by outstanding shares    


Capital and Liquidity

          

Common Equity Tier 1 Capital Ratio (a)

     13.61     13.36     13.30     13.31     13.16

Total Risk Based Capital Ratio (a)

     17.66     17.44     17.46     17.59     17.60

Tier 1 Risk Based Capital Ratio (a)

     14.22     13.97     13.92     13.95     13.82

Tier 1 Leverage Ratio (a)

     9.84     10.24     9.56     9.56     10.12

Equity to Asset Ratio

     7.16     6.45     7.81     9.37     11.40

Tangible Common Equity Ratio (b)

     4.79     4.06     5.47     7.11     9.15

Net Loans to Assets

     58.25     57.59     57.04     54.16     55.56

Loans to Deposits

     67.52     67.28     65.49     62.40     65.72

Asset Quality

          

Non-performing loans

   $ 14,803     $ 12,976     $ 14,107     $ 14,046     $ 16,195  

Non-performing assets

     14,876       13,042       14,107       14,046       16,195  

Loans 30—89 days delinquent

     9,605       6,659       8,716       7,304       8,891  

Charged-off loans

     754       783       177       1,590       470  

Recoveries

     184       178       135       149       157  

Net Charge-offs

     570       605       42       1,441       313  

Annualized Net Charge-offs to

          

Average Net Loans Outstanding

     0.10     0.10     0.01     0.25     0.06

Allowance for Credit Losses to Total Loans

     1.12     1.14     1.16     1.17     1.26

Non-performing Loans to Total Loans

     0.62     0.54     0.59     0.61     0.69

Allowance to Non-performing Loans

     182.25     210.25     194.61     192.33     181.45

Non-performing Assets to Total Assets

     0.36     0.32     0.34     0.33     0.39

 

(a)

December 31, 2022 ratio is estimated    

(b)

This is a non-GAAP financial measure. A reconciliation to GAAP is shown below    

 

     For the Three Months Ended  
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,  
End of Period Loan Balances    2022      2022      2022      2022      2021  

Commercial real estate

   $ 1,028,050      $ 1,028,484      $ 1,040,243      $ 1,000,972      $ 1,011,891  

Commercial

     293,643        296,932        285,981        298,903        313,836  

Residential real estate

     475,791        474,014        464,489        455,501        453,635  

HELOC

     132,179        132,267        129,392        128,221        127,433  

Consumer

     221,260        222,706        218,219        192,586        189,522  

Agricultural loans

     246,937        239,081        230,477        224,845        232,365  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, excluding net deferred loan costs

   $ 2,397,860      $ 2,393,484      $ 2,368,801      $ 2,301,028      $ 2,328,682  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the Three Months Ended      For the Twelve Months
Ended
 
     Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,      Dec. 31,     Dec. 31,  
Noninterest Income    2022     2022     2022     2022     2021      2022     2021  

Service charges on deposit accounts

   $ 1,203     $ 1,229     $ 1,139     $ 1,145     $ 1,138      $ 4,716     $ 3,660  

Bank owned life insurance income, including death benefits

     590       406       405       409       414        1,810       1,338  

Trust fees

     2,373       2,370       2,376       2,519       2,509        9,638       9,438  

Insurance agency commissions

     1,133       1,136       1,086       1,047       706        4,402       3,456  

Security gains (losses), including fair value changes for equity securities

     (366     (17     (60     (11     25        (454     1,004  

Retirement plan consulting fees

     337       332       323       397       378        1,389       1,421  

Investment commissions

     508       424       557       694       611        2,183       2,276  

Net gains on sale of loans

     242       326       365       1,129       1,728        2,062       8,285  

Other mortgage banking fee income (loss), net

     98       94       39       60       2        291       (136

Debit card and EFT fees

     1,407       1,463       1,528       1,416       1,424        5,814       5,144  

Other noninterest income

     675       1,064       1,719       8,893       603        12,351       2,307  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total Noninterest Income

   $ 8,200     $ 8,827     $ 9,477     $ 17,698     $ 9,538      $ 44,202     $ 38,193  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 


     For the Three Months Ended      For the Twelve Months
Ended
 
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,      Dec. 31,      Dec. 31,  
Noninterest Expense    2022      2022      2022      2022      2021      2022      2021  

Salaries and employee benefits

   $ 11,385      $ 10,724      $ 11,073      $ 11,831      $ 10,230      $ 45,013      $ 39,393  

Occupancy and equipment

     2,753        3,028        2,918        2,680        2,422        11,379        8,486  

FDIC insurance and state and local taxes

     1,010        1,017        979        945        772        3,951        2,859  

Professional fees

     938        985        1,056        3,135        1,296        6,114        4,191  

Merger related costs

     584        872        674        1,940        6,521        4,070        7,109  

Advertising

     472        596        487        392        776        1,947        1,859  

Intangible amortization

     702        432        419        420        414        1,973        1,362  

Core processing charges

     742        738        1,123        745        880        3,348        3,198  

Other noninterest expenses

     2,509        3,007        2,732        8,368        4,350        16,616        10,719  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Noninterest Expense

   $ 21,095      $ 21,399      $ 21,461      $ 30,456      $ 27,661      $ 94,411      $ 79,176  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


Average Balance Sheets and Related Yields and Rates

(Dollar Amounts in Thousands)

 

     Three Months Ended     Three Months Ended  
     December 31, 2022     December 31, 2021  
     AVERAGE             YIELD/     AVERAGE             YIELD/  
     BALANCE      INTEREST (1)      RATE (1)     BALANCE      INTEREST (1)      RATE (1)  

EARNING ASSETS

                

Loans (2)

   $ 2,394,872      $ 29,092        4.86   $ 2,187,770      $ 24,946        4.52

Taxable securities

     1,105,545        5,556        2.01       892,563        3,948        1.75  

Tax-exempt securities (2)

     453,917        3,580        3.15       410,016        3,397        3.29  

Other investments

     33,901        326        3.85       26,475        142        2.13  

Federal funds sold and other

     59,108        336        2.27       114,496        39        0.14  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total earning assets

     4,047,343        38,890        3.84       3,631,320        32,472        3.55  

Nonearning assets

     33,154             248,581        
  

 

 

         

 

 

       

Total assets

   $ 4,080,497           $ 3,879,901        
  

 

 

         

 

 

       

INTEREST-BEARING LIABILITIES

                

Time deposits

   $ 370,914      $ 1,261        1.36   $ 379,786      $ 697        0.73

Brokered time deposits

     115,021        1,034        3.60       0        0        0.00  

Savings deposits

     871,584        879        0.40       736,732        202        0.11  

Demand deposits - interest bearing

     1,301,475        3,805        1.17       1,367,921        475        0.14  

Short term borrowings

     85,641        777        3.63       0        2        0.00  

Long term borrowings

     88,138        922        4.18       80,799        610        3.00  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 2,832,773        8,678        1.23     $ 2,565,238        1,986        0.31  
          

 

 

       

NONINTEREST-BEARING LIABILITIES

                

AND STOCKHOLDERS’ EQUITY

                

Demand deposits - noninterest bearing

     938,881             851,130        

Other liabilities

     43,904             31,824        

Stockholders’ equity

     264,939             431,709        
  

 

 

         

 

 

       

TOTAL LIABILITIES AND

                

STOCKHOLDERS’ EQUITY

   $ 4,080,497           $ 3,879,901        
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income and interest rate spread

      $ 30,212        2.61      $ 30,486        3.24
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest margin

           2.99           3.33
        

 

 

         

 

 

 

 

(1)

Interest and yields are calculated on a tax-equivalent basis where applicable.

(2)

For 2022, adjustments of $72 thousand and $707 thousand, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. For 2021, adjustments of $86 thousand and $701 thousand, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. These adjustments were based on a marginal federal income tax rate of 21%, less disallowances.


     Twelve Months Ended     Twelve Months Ended  
     December 31, 2022     December 31, 2021  
     AVERAGE             YIELD/     AVERAGE             YIELD/  
     BALANCE      INTEREST (1)      RATE (1)     BALANCE      INTEREST (1)      RATE (1)  

EARNING ASSETS

                

Loans (2)

   $ 2,358,724      $ 108,100        4.58   $ 2,041,347      $ 95,180        4.66

Taxable securities

     1,081,966        20,843        1.93       617,475        11,399        1.85  

Tax-exempt securities (2)

     465,855        14,952        3.21       348,627        12,027        3.45  

Other investments

     33,153        871        2.63       21,912        498        2.27  

Federal funds sold and other

     76,253        684        0.90       180,718        200        0.11  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total earning assets

     4,015,951        145,450        3.62       3,210,079        119,304        3.72  

Nonearning assets

     128,757             195,805        
  

 

 

         

 

 

       

Total assets

   $ 4,144,708           $ 3,405,884        
  

 

 

         

 

 

       

INTEREST-BEARING LIABILITIES

                

Time deposits

   $ 360,687      $ 3,044        0.84   $ 393,039      $ 3,652        0.93

Brokered time deposits

     56,965        1,240        2.18       11,737        75        0.64  

Savings deposits

     846,418        1,352        0.16       569,179        712        0.13  

Demand deposits - interest bearing

     1,392,058        7,449        0.54       1,240,014        2,336        0.19  

Short term borrowings

     55,668        1,408        2.53       3,957        7        0.28  

Long term borrowings

     87,972        3,427        3.90       70,057        1,687        2.40  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 2,799,768        17,920        0.64     $ 2,287,983        8,469        0.37  

NONINTEREST-BEARING LIABILITIES

                

AND STOCKHOLDERS’ EQUITY

                

Demand deposits - noninterest bearing

   $ 959,294           $ 714,978        

Other liabilities

     34,180             23,498        

Stockholders’ equity

     351,466             379,425        
  

 

 

         

 

 

       

TOTAL LIABILITIES AND

                

STOCKHOLDERS’ EQUITY

   $ 4,144,708           $ 3,405,884        
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income and interest rate spread

      $ 127,530        2.98      $ 110,835        3.35
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest margin

           3.18           3.45
        

 

 

         

 

 

 

 

(1)

Interest and yields are calculated on a tax-equivalent basis where applicable.    

(2)

For 2022, adjustments of $310 thousand and $3.1 million, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. For 2021, adjustments of $360 thousand and $2.5 million, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. These adjustments were based on a marginal federal income tax rate of 21%, less disallowances.


Reconciliation of Total Assets to Tangible Assets    

 

     For the Three Months Ended      For the Twelve Months
Ended
 
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,      Dec. 31,      Dec. 31,  
     2022      2022      2022      2022      2021      2022      2021  

Total Assets

   $ 4,082,200      $ 4,120,022      $ 4,114,364      $ 4,205,855      $ 4,142,749      $ 4,082,200      $ 4,142,749  

Less Goodwill and other intangibles

     101,666        102,368        101,767        102,187        102,606        101,666        102,606  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Assets

   $ 3,980,534      $ 4,017,654      $ 4,012,597      $ 4,103,668      $ 4,040,143      $ 3,980,534      $ 4,040,143  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Assets

     4,144,708        4,164,855        4,155,719        4,178,618        3,879,901        4,144,708        3,405,884  

Less average Goodwill and other intangibles

     102,126        101,981        102,042        102,462        84,580        102,151        58,111  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Tangible Assets

   $ 4,042,582      $ 4,062,874      $ 4,053,677      $ 4,076,156      $ 3,795,321      $ 4,042,557      $ 3,347,773  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reconciliation of Common Stockholders’ Equity to Tangible Common Equity

 

     For the Three Months Ended      For the Twelve Months
Ended
 
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,      Dec. 31,      Dec. 31,  
     2022      2022      2022      2022      2021      2022      2021  

Stockholders’ Equity

   $ 292,295      $ 265,619      $ 321,449      $ 393,886      $ 472,432      $ 292,295      $ 472,432  

Less Goodwill and other intangibles

     101,666        102,368        101,767        102,187        102,606        101,666        102,606  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Common Equity

   $ 190,629      $ 163,251      $ 219,682      $ 291,699      $ 369,826      $ 190,629      $ 369,826  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Stockholders’ Equity

     264,939        330,300        354,981        456,206        431,709        351,466        379,425  

Less average Goodwill and other intangibles

     102,126        101,981        102,042        102,462        84,580        102,151        58,111  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Tangible Common Equity

   $ 162,813      $ 228,319      $ 252,939      $ 353,744      $ 347,129      $ 249,315      $ 321,314  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reconciliation of Net Income, Less Merger and Certain Items    

 

     For the Three Months Ended     For the Twelve Months
Ended
 
     Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     Dec. 31,     Dec. 31,  
     2022     2022     2022     2022     2021     2022     2021  

Net income

   $ 13,356     $ 15,446     $ 15,951     $ 15,844     $ 5,702     $ 60,597     $ 51,844  

Acquisition related costs - after tax

     475       711       564       1,540       5,232       3,290       5,731  

Acquisition related provision - after tax

     0       0       0       0       3,846       0       3,846  

Lawsuit settlement income - after tax

     0       0       0       (6,616     0       (6,616     0  

Lawsuit settlement contingent legal expense - after tax

     0       0       0       1,639       0       1,639       0  

Charitable donation - after tax

     0       0       0       4,740       0       4,740       0  

FHLB prepayment penalties - after tax

     0       0       0       0       1,425       0       1,682  

Net loss (gain) on asset/security sales - after tax

     268       4       (25     97       134       344       (598

Gain on sale of credit card portfolio - after tax

     0       0       0       0       (189     0       (189
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - Adjusted

   $ 14,099     $ 16,161     $ 16,490     $ 17,244     $ 16,150     $ 63,994     $ 62,316  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted EPS excluding merger and one-time items

   $ 0.42     $ 0.48     $ 0.49     $ 0.51     $ 0.50     $ 1.89     $ 2.13  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on Average Assets excluding merger and certain items (Annualized)

     1.36     1.55     1.59     1.65     1.65     1.54     1.83

Return on Average Equity excluding merger and certain items (Annualized)

     21.29     19.57     18.58     15.12     14.84     18.21     16.42

Return on Average Tangible Equity excluding acquisition costs and certain items (Annualized)

     34.64     28.31     26.08     19.50     18.46     25.67     19.39


Efficiency ratio excluding certain items    

 

     For the Three Months Ended     For the Twelve Months
Ended
 
     Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     Dec. 31,     Dec. 31,  
     2022     2022     2022     2022     2021     2022     2021  

Net interest income, tax equated

   $ 30,212     $ 32,636     $ 32,583     $ 32,100     $ 30,486     $ 127,530     $ 110,835  

Noninterest income

     8,200       8,827       9,477       17,698       9,538       44,202       38,193  

Legal settlement income

     0       0       0       (8,375     0       (8,375     0  

Net loss (gain) on asset/security sales

     338       6       (32     123       170       435       (757

Gain on sale of credit card portfolio

     0       0       0       0       (239     0       (239
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income and noninterest income adjusted

     38,750       41,469       42,028       41,546       39,955       163,792       148,032  

Noninterest expense less intangible amortization

     20,393       20,967       21,042       30,036       27,247       92,438       77,817  

Charitable donation

     0       0       0       6,000       0       6,000       0  

Contingent legal settlement expense

     0       0       0       2,075       0       2,075       0  

Acquisition related costs

     584       872       674       1,940       6,521       4,070       7,109  

FHLB prepayment penalties

     0       0       0       0       1,804       0       2,129  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest income adjusted

     19,809       20,095       20,368       20,021       18,922       80,293       68,579  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio excluding one-time items

     51.12     48.46     48.46     48.19     47.36     49.02     46.33
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest margin excluding acquisition marks and PPP interest and fees    

 

     For the Three Months Ended     For the Twelve Months
Ended
 
     Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     Dec. 31,     Dec. 31,  
     2022     2022     2022     2022     2021     2022     2021  

Net interest income, tax equated

   $ 30,212     $ 32,636     $ 32,583     $ 32,100     $ 30,486     $ 127,530     $ 110,835  

Acquisition marks

     209       246       381       957       496       1,793       932  

PPP interest and fees

     10       62       634       686       979       1,392       6,621  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted and annualized net interest income

     119,972       129,312       126,272       121,828       115,098       124,345       103,283  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average earning assets

     4,047,343       4,065,085       4,015,385       3,931,506       3,631,320       4,015,951       3,210,079  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less PPP average balances

     485       1,586       16,019       30,003       47,939       11,914       95,226  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted average earning assets

     4,046,858       4,063,499       3,999,366       3,901,503       3,583,381       4,004,037       3,114,853  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest margin excluding marks and PPP interest and fees

     2.96     3.18     3.16     3.12     3.21     3.11     3.32